Income Statement

Revenue

+38%

+73%

10Y

Currency: EUR

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	5	0	0	0	3	0	0	0	1	0	0	0	2	0	0	0	2	0	0	0	2	0	0	0	2	0	0	0	2	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0	2	0	1	1	1	2	2	2	2	0	1	0	1	0	0	0	2	0	1	0	0	0	0	0	0	1	1	2	2	2	2	2	2	2	3	3	4	4	5	6	6	8	10	11	13	15	16	17	19	20	0	0
Revenue	620 N/A	625 +1%	635 +2%	645 +2%	657 +2%	673 +2%	689 +2%	720 +4%	814 +13%	836 +3%	801 -4%	764 -5%	668 -12%	642 -4%	684 +7%	713 +4%	733 +3%	756 +3%	764 +1%	780 +2%	793 +2%	804 +1%	820 +2%	832 +2%	839 +1%	854 +2%	874 +2%	890 +2%	903 +1%	911 +1%	916 +1%	933 +2%	953 +2%	963 +1%	975 +1%	988 +1%	994 +1%	1 012 +2%	1 030 +2%	1 042 +1%	1 053 +1%	1 069 +1%	1 081 +1%	1 094 +1%	1 107 +1%	1 113 +1%	1 128 +1%	1 144 +1%	1 157 +1%	1 186 +2%	1 198 +1%	1 214 +1%	1 226 +1%	1 237 +1%	1 258 +2%	1 282 +2%	1 300 +1%	1 299 0%	1 316 +1%	1 323 +1%	1 337 +1%	1 363 +2%	1 372 +1%	1 388 +1%	1 386 0%	1 394 +1%	1 402 +1%	1 404 +0%	1 428 +2%	1 450 +2%	1 475 +2%	1 508 +2%	1 521 +1%	1 504 -1%	1 373 -9%	1 394 +2%	1 429 +2%	1 456 +2%	1 608 +10%	1 648 +2%	1 678 +2%	1 711 +2%	1 743 +2%	1 745 +0%	1 759 +1%	1 822 +4%	1 875 +3%	1 939 +3%	1 971 +2%	2 021 +3%	2 081 +3%	2 159 +4%	2 264 +5%	2 328 +3%	2 398 +3%	2 414 +1%
Gross Profit
Cost of Revenue	(217)	(219)	(221)	(224)	(230)	(235)	(239)	(254)	(278)	(285)	(280)	(258)	(216)	(201)	(209)	(218)	(221)	(223)	(221)	(225)	(233)	(240)	(250)	(251)	(247)	(249)	(246)	(245)	(253)	(254)	(257)	(266)	(211)	(196)	(185)	(172)	(217)	(220)	(228)	(228)	(234)	(239)	(242)	(247)	(252)	(251)	(249)	(253)	(250)	(253)	(255)	(256)	(262)	(262)	(264)	(265)	(270)	(271)	(276)	(282)	(281)	(286)	(283)	(282)	(277)	(282)	(289)	(282)	(288)	(285)	(292)	(304)	(306)	(321)	(275)	(273)	(282)	(271)	(310)	(327)	(341)	(350)	(368)	(370)	(380)	(395)	(408)	(419)	(402)	(410)	(417)	(429)	(452)	(460)	(480)	(483)
Gross Profit	403 N/A	405 +0%	414 +2%	421 +2%	427 +2%	437 +2%	450 +3%	466 +3%	537 +15%	551 +3%	521 -5%	505 -3%	452 -10%	442 -2%	476 +8%	495 +4%	512 +3%	534 +4%	544 +2%	555 +2%	560 +1%	564 +1%	570 +1%	582 +2%	592 +2%	605 +2%	628 +4%	645 +3%	649 +1%	656 +1%	659 +0%	667 +1%	741 +11%	767 +3%	791 +3%	815 +3%	777 -5%	793 +2%	802 +1%	814 +1%	819 +1%	830 +1%	838 +1%	847 +1%	855 +1%	862 +1%	879 +2%	892 +1%	907 +2%	932 +3%	943 +1%	958 +2%	964 +1%	975 +1%	994 +2%	1 016 +2%	1 030 +1%	1 029 0%	1 040 +1%	1 041 +0%	1 057 +2%	1 077 +2%	1 090 +1%	1 105 +1%	1 109 +0%	1 112 +0%	1 113 +0%	1 122 +1%	1 140 +2%	1 165 +2%	1 183 +2%	1 205 +2%	1 215 +1%	1 184 -3%	1 099 -7%	1 122 +2%	1 147 +2%	1 185 +3%	1 297 +9%	1 321 +2%	1 338 +1%	1 361 +2%	1 375 +1%	1 375 0%	1 379 +0%	1 427 +3%	1 468 +3%	1 520 +4%	1 569 +3%	1 612 +3%	1 664 +3%	1 730 +4%	1 812 +5%	1 868 +3%	1 919 +3%	1 931 +1%
Operating Income
Operating Expenses	(345)	(347)	(354)	(359)	(363)	(371)	(379)	(384)	(426)	(436)	(414)	(407)	(378)	(382)	(409)	(420)	(427)	(435)	(446)	(454)	(455)	(455)	(459)	(462)	(459)	(462)	(470)	(479)	(492)	(506)	(510)	(518)	(581)	(601)	(621)	(641)	(609)	(618)	(627)	(636)	(646)	(655)	(664)	(671)	(675)	(682)	(695)	(701)	(709)	(722)	(730)	(735)	(738)	(745)	(759)	(775)	(790)	(797)	(800)	(807)	(817)	(828)	(841)	(850)	(855)	(862)	(872)	(877)	(890)	(908)	(920)	(942)	(961)	(976)	(933)	(952)	(966)	(981)	(1 056)	(1 076)	(1 113)	(1 138)	(1 171)	(1 202)	(1 221)	(1 254)	(1 281)	(1 315)	(1 366)	(1 404)	(1 440)	(1 510)	(1 563)	(1 594)	(1 631)	(1 628)
Selling, General & Administrative	(222)	(225)	(228)	(231)	(233)	(236)	(242)	(252)	(281)	(283)	(280)	(267)	(240)	(245)	(254)	(267)	(279)	(284)	(287)	(295)	(298)	(302)	(306)	(308)	(315)	(320)	(327)	(334)	(344)	(348)	(355)	(361)	(364)	(373)	(379)	(384)	(386)	(393)	(400)	(405)	(622)	(422)	(426)	(432)	(652)	(441)	(448)	(453)	(683)	(465)	(471)	(476)	(714)	(494)	(501)	(509)	(765)	(524)	(531)	(539)	(789)	(549)	(556)	(562)	(826)	(572)	(578)	(578)	(864)	(602)	(611)	(630)	(851)	(639)	(613)	(619)	(833)	(632)	(673)	(683)	(951)	(713)	(727)	(747)	(1 053)	(796)	(823)	(841)	(1 185)	(883)	(903)	(947)	(1 355)	(1 000)	(1 014)	(1 016)
Depreciation & Amortization	(40)	(40)	(40)	(40)	(40)	(40)	(39)	(38)	(43)	(41)	(38)	(37)	(30)	(31)	(31)	(31)	(31)	(32)	(32)	(33)	(37)	(37)	(36)	(36)	(32)	(32)	(32)	(32)	(31)	(31)	(32)	(32)	(32)	(32)	(32)	(32)	(34)	(34)	(35)	(35)	(35)	(35)	(35)	(35)	(35)	(35)	(34)	(34)	(35)	(35)	(37)	(37)	(38)	(39)	(38)	(39)	(39)	(39)	(39)	(40)	(40)	(41)	(42)	(42)	(42)	(43)	(44)	(44)	(45)	(65)	(86)	(107)	(129)	(131)	(135)	(151)	(158)	(165)	(174)	(171)	(177)	(179)	(177)	(173)	(180)	(182)	(189)	(205)	(196)	(201)	(201)	(199)	(215)	(224)	(230)	(230)
Other Operating Expenses	(83)	(82)	(85)	(88)	(90)	(95)	(98)	(93)	(102)	(111)	(95)	(103)	(107)	(108)	(124)	(122)	(117)	(119)	(127)	(127)	(120)	(116)	(116)	(118)	(112)	(111)	(111)	(114)	(117)	(126)	(124)	(125)	(186)	(196)	(210)	(224)	(188)	(190)	(192)	(196)	11	(199)	(203)	(205)	12	(206)	(212)	(214)	9	(222)	(223)	(222)	14	(213)	(220)	(228)	14	(234)	(229)	(229)	13	(238)	(243)	(246)	13	(248)	(250)	(254)	19	(241)	(223)	(205)	19	(206)	(185)	(182)	25	(184)	(209)	(222)	16	(246)	(267)	(282)	12	(276)	(269)	(268)	15	(320)	(335)	(363)	6	(370)	(387)	(382)
Operating Income	58 N/A	59 +1%	60 +3%	62 +2%	64 +4%	66 +3%	72 +8%	82 +14%	110 +35%	116 +5%	107 -7%	98 -9%	75 -24%	60 -20%	67 +13%	75 +12%	85 +13%	99 +16%	97 -2%	101 +4%	105 +3%	109 +5%	112 +2%	120 +7%	133 +11%	143 +8%	158 +10%	166 +5%	157 -5%	151 -4%	149 -1%	149 +0%	160 +7%	166 +3%	169 +2%	174 +3%	168 -3%	175 +4%	176 +0%	178 +1%	173 -3%	174 +1%	174 0%	176 +1%	180 +2%	181 +0%	184 +2%	190 +3%	199 +5%	210 +6%	213 +1%	223 +5%	227 +1%	230 +1%	235 +2%	241 +3%	240 0%	231 -4%	240 +4%	233 -3%	240 +3%	248 +3%	249 +0%	255 +2%	254 0%	250 -2%	241 -3%	245 +2%	250 +2%	257 +3%	264 +3%	263 0%	254 -3%	207 -18%	166 -20%	170 +2%	181 +6%	204 +13%	242 +19%	245 +1%	225 -8%	223 -1%	204 -8%	173 -15%	158 -8%	173 +9%	187 +8%	205 +10%	203 -1%	207 +2%	224 +8%	221 -2%	249 +13%	274 +10%	288 +5%	303 +5%
Pre-Tax Income
Interest Income Expense	(3)	(2)	(2)	(2)	(1)	(1)	0	1	2	2	2	3	1	0	1	1	2	3	3	3	2	2	3	3	4	3	3	5	5	6	5	4	4	0	0	0	2	0	0	0	1	0	0	0	1	0	0	(0)	0	1	1	1	(1)	0	0	0	(0)	0	0	0	1	(0)	(0)	(0)	(6)	(0)	(0)	(0)	1	(0)	(1)	(2)	(0)	(3)	(3)	(3)	(4)	(4)	(8)	(7)	(10)	(5)	(2)	(4)	(1)	(4)	(8)	(13)	(16)	(16)	(18)	(19)	(37)	(41)	(45)	(44)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(6)	0	0	0	3	0	0	0	3	0	0	0	8	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	56 N/A	56 +1%	58 +3%	59 +2%	63 +6%	65 +4%	72 +9%	82 +15%	112 +37%	118 +5%	110 -7%	100 -9%	76 -24%	60 -21%	68 +13%	76 +13%	87 +14%	102 +17%	100 -2%	104 +4%	107 +2%	111 +4%	115 +3%	123 +7%	136 +11%	146 +7%	161 +10%	170 +6%	162 -5%	156 -3%	154 -1%	153 -1%	164 +7%	165 +1%	167 +1%	171 +3%	170 -1%	175 +3%	176 +0%	178 +1%	174 -3%	174 +0%	174 0%	176 +1%	181 +3%	181 +0%	184 +2%	190 +3%	199 +5%	211 +6%	214 +1%	224 +5%	226 +1%	230 +2%	235 +2%	241 +3%	240 -1%	231 -4%	240 +4%	233 -3%	241 +3%	248 +3%	248 +0%	255 +2%	249 -2%	249 +0%	241 -3%	245 +2%	251 +2%	257 +2%	262 +2%	261 -1%	254 -3%	204 -20%	164 -20%	167 +2%	175 +5%	200 +14%	234 +17%	238 +2%	210 -12%	218 +4%	203 -7%	169 -16%	160 -5%	169 +5%	179 +6%	192 +7%	190 -1%	191 +1%	206 +8%	201 -2%	219 +9%	233 +6%	244 +5%	259 +6%
Net Income
Tax Provision	(16)	(15)	(15)	(15)	(18)	(20)	(24)	(29)	(42)	(44)	(40)	(37)	(28)	(21)	(23)	(26)	(29)	(34)	(33)	(35)	(35)	(39)	(42)	(47)	(54)	(54)	(56)	(55)	(48)	(46)	(46)	(45)	(49)	(50)	(50)	(51)	(49)	(51)	(51)	(51)	(48)	(49)	(49)	(50)	(51)	(50)	(51)	(53)	(57)	(60)	(60)	(63)	(63)	(63)	(65)	(67)	(70)	(66)	(69)	(67)	(70)	(73)	(74)	(77)	(76)	(78)	(76)	(77)	(77)	(79)	(81)	(80)	(77)	(61)	(49)	(50)	(55)	(63)	(74)	(75)	(65)	(65)	(60)	(50)	(51)	(56)	(60)	(65)	(62)	(60)	(64)	(64)	(65)	(69)	(72)	(75)
Income from Continuing Operations	39	42	43	44	45	45	47	53	70	74	69	64	48	38	44	50	58	68	67	70	72	73	73	76	82	92	105	115	114	110	108	108	115	115	117	120	121	125	125	128	125	125	125	126	130	131	133	137	142	151	154	162	163	167	170	174	171	165	172	166	171	175	174	178	173	171	165	168	174	177	182	181	177	143	115	116	121	136	160	163	145	153	142	119	110	113	120	128	128	131	142	138	154	164	171	184
Income to Minority Interest	(2)	0	(2)	(3)	(2)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(2)	(0)	(2)	(3)	(3)	(3)	(2)	(2)	(3)	(3)	(3)	(2)	(3)	(3)	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(3)	(3)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(4)	(5)	(5)	(6)	(6)	(5)	(4)	(3)	(4)	(4)	(6)	(7)	(7)	(8)	(8)	(7)	(7)	(6)	(6)	(6)	(6)	(3)	(3)	(1)	(0)	(2)	(2)	(2)	(2)
Net Income (Common)	37 N/A	40 +6%	41 +3%	41 -1%	43 +6%	42 -4%	45 +7%	50 +11%	68 +36%	70 +3%	66 -6%	60 -8%	46 -23%	38 -18%	42 +11%	48 +12%	55 +16%	65 +18%	65 0%	68 +5%	69 +2%	70 +1%	70 +0%	73 +5%	79 +8%	88 +11%	101 +15%	111 +10%	111 -1%	107 -3%	105 -2%	105 -1%	112 +7%	112 0%	114 +2%	117 +3%	118 +1%	121 +3%	122 +1%	125 +2%	122 -2%	122 0%	121 0%	122 +1%	126 +3%	127 +1%	130 +2%	134 +3%	138 +3%	146 +6%	149 +2%	156 +5%	157 +1%	162 +3%	165 +2%	169 +2%	166 -2%	160 -3%	166 +4%	161 -3%	166 +3%	170 +2%	169 0%	172 +2%	168 -3%	166 -1%	161 -3%	164 +2%	169 +3%	172 +2%	176 +2%	175 -1%	172 -1%	139 -19%	112 -20%	112 +1%	116 +4%	131 +12%	153 +17%	156 +2%	137 -12%	145 +6%	135 -7%	113 -17%	104 -8%	107 +3%	113 +6%	122 +8%	125 +2%	128 +3%	140 +10%	137 -2%	152 +11%	162 +6%	170 +5%	182 +7%
EPS (Diluted)	0.45 N/A	0.48 +7%	0.49 +2%	0.49 N/A	0.52 +6%	0.49 -6%	0.53 +8%	0.59 +11%	0.81 +37%	0.83 +2%	0.78 -6%	0.71 -9%	0.55 -23%	0.45 -18%	0.5 +11%	0.56 +12%	0.66 +18%	0.76 +15%	0.76 N/A	0.8 +5%	0.82 +2%	0.83 +1%	0.83 N/A	0.87 +5%	0.94 +8%	1.05 +12%	1.21 +15%	1.33 +10%	1.32 -1%	1.28 -3%	1.26 -2%	1.25 -1%	1.33 +6%	1.33 N/A	1.35 +2%	1.39 +3%	1.4 +1%	1.44 +3%	1.45 +1%	1.48 +2%	1.45 -2%	1.45 N/A	1.45 N/A	1.46 +1%	1.5 +3%	1.52 +1%	1.55 +2%	1.6 +3%	1.64 +2%	1.76 +7%	1.78 +1%	1.87 +5%	1.87 N/A	1.93 +3%	1.97 +2%	2.01 +2%	1.97 -2%	1.9 -4%	2 +5%	1.92 -4%	1.98 +3%	2.03 +3%	2.01 -1%	2.05 +2%	2 -2%	1.97 -2%	1.91 -3%	1.94 +2%	2.01 +4%	2.04 +1%	2.09 +2%	2.08 0%	2.05 -1%	1.62 -21%	1.37 -15%	1.34 -2%	1.39 +4%	1.57 +13%	1.83 +17%	1.86 +2%	1.63 -12%	1.73 +6%	1.61 -7%	1.34 -17%	1.23 -8%	1.28 +4%	1.36 +6%	1.46 +7%	1.49 +2%	1.52 +2%	1.66 +9%	1.63 -2%	1.81 +11%	1.93 +7%	2.03 +5%	2.18 +7%

Income Statement Balance Sheet Cash Flow Statement

Fielmann Group AG
XMUN:FIE

Income Statement

Earnings Waterfall
Fielmann Group AG

Income Statement
Fielmann Group AG

See Also

Company

Help

Tools

Stocks

Fielmann Group AG XMUN:FIE

Income Statement

Earnings Waterfall Fielmann Group AG

Income Statement Fielmann Group AG

See Also

Company

Help

Tools

Stocks

Fielmann Group AG
XMUN:FIE

Earnings Waterfall
Fielmann Group AG

Income Statement
Fielmann Group AG